Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.19% first-year return on $112k initial cash invested.
8.19%
Cash On Cash
8.47%
Cap Rate
1.46
DSCR
$5,724
Rent
$763
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$447k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$112k
Downpayment
20%
$89,340
Closing costs
1%
$4,467
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,724
Total Expenses
$4,961
Mortgage P&I
38%
$2,161
Property Taxes
12%
$696
Home Insurance
3%
$157
HOA
0%
$0
Property Management
12%
$687
CapEx
4%
$229
Vacancy
3%
$172
Maintenance
4%
$229
Other
11%
$630